Discounted Cash Flow (DCF) Analysis Levered
Melco Resorts & Entertainment Limit... (MLCO)
$12.02
+0.24 (+2.04%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 5,158.51 | 5,736.80 | 1,727.92 | 2,012.36 | 1,349.98 | 1,096.44 | 890.51 | 723.27 | 587.43 | 477.10 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue (%) | ||||||||||
Operating Cash Flow | 1,056.70 | 836.16 | -860.96 | -268.77 | -94.91 | -77.09 | -62.61 | -50.85 | -41.30 | -33.54 |
Operating Cash Flow (%) | ||||||||||
Capital Expenditure | -615.11 | -449.92 | -463.87 | -679.39 | -271.26 | -220.31 | -178.93 | -145.33 | -118.03 | -95.87 |
Capital Expenditure (%) | ||||||||||
Free Cash Flow | 441.59 | 386.25 | -1,324.83 | -948.17 | -366.17 | -297.40 | -241.54 | -196.18 | -159.33 | -129.41 |
Weighted Average Cost Of Capital
Share price | $ 12.02 |
---|---|
Beta | 1.154 |
Diluted Shares Outstanding | 478.03 |
Cost of Debt | |
Tax Rate | 14.78 |
After-tax Cost of Debt | 3.68% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 8.825 |
Total Debt | 8,714.35 |
Total Equity | 5,745.91 |
Total Capital | 14,460.26 |
Debt Weighting | 60.26 |
Equity Weighting | 39.74 |
Wacc |
Build Up Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 5,158.51 | 5,736.80 | 1,727.92 | 2,012.36 | 1,349.98 | 1,096.44 | 890.51 | 723.27 | 587.43 | 477.10 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 1,056.70 | 836.16 | -860.96 | -268.77 | -94.91 | -77.09 | -62.61 | -50.85 | -41.30 | -33.54 |
Capital Expenditure | -615.11 | -449.92 | -463.87 | -679.39 | -271.26 | -220.31 | -178.93 | -145.33 | -118.03 | -95.87 |
Free Cash Flow | 441.59 | 386.25 | -1,324.83 | -948.17 | -366.17 | -297.40 | -241.54 | -196.18 | -159.33 | -129.41 |
WACC | ||||||||||
PV LFCF | -281.28 | -216.07 | -165.98 | -127.50 | -97.94 | |||||
SUM PV LFCF | -888.78 |
Terminal Value
Growth in perpetuity method: | |
---|---|
Long-term growth rate | |
WACC (%) | 5.73 |
Free cash flow (t + 1) | -132 |
Terminal Value | -3,538.82 |
Present Value of Terminal Value | -2,678.35 |
Intrinsic Value
Enterprise Value | -3,567.13 |
---|---|
Net Debt | 6,901.62 |
Equity Value | -10,468.75 |
Shares Outstanding | 478.03 |
Equity Value Per Share | -21.90 |